{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00258474","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258474","name":"Obec Vejprnice","short_name":"Vejprnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559580},"amounts":{"revenue_approved":127272722,"revenue_adjusted":169048961.34,"revenue_actual":168006166.93,"expense_approved":107822722,"expense_adjusted":156044520,"expense_actual":148981808.65,"tax_revenue":107972975.66,"nontax_revenue":8188537.93,"capital_revenue":33349000,"transfer_revenue":18495653.34,"current_expense":89769102.08,"capital_expense":59212706.57,"budget_balance":19024358.28,"cash_current":8345388.63,"cash_previous":1247030.35},"ratios":{"revenue_execution":0.99383141,"expense_execution":0.95473913,"balance_to_revenue":0.11323607,"cash_to_expense":0.05601616,"cash_yoy":5.69220972,"capital_expense_share":0.39744924,"transfer_revenue_share":0.11008913},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258474/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258474"},"seo":{"slug":"vejprnice","path":"/cz/municipalities/vejprnice/"},"population":{"value":4642,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":127272722,"expenditure_czk":107822722,"financing_czk":-19450000,"balance_czk":19450000},{"stage":"revised","revenue_czk":169048961.34,"expenditure_czk":156044520,"financing_czk":-13004441.34,"balance_czk":13004441.34},{"stage":"actual","revenue_czk":168006166.93,"expenditure_czk":148981808.65,"financing_czk":-19024358.28,"balance_czk":19024358.28}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["6121",38005000],["5169",13864100],["5011",7856000],["5213",6100000],["5171",5482000],["5331",5000000],["5023",3700000],["5493",3225000],["5031",3215000],["5153",2350000],["6123",1935000],["5032",1755000],["5154",1530000],["5365",1500000],["5222",1150000],["6122",1100000],["5329",975000],["5139",945000],["5339",890000],["5163",700622],["6349",650000],["5151",535000],["5156",510000],["5021",505000],["5141",500000],["5168",465000],["5499",462000],["5166",370000],["5323",342000],["5362",329000],["5137",294500],["5164",294000],["6119",200000],["6130",200000],["5162",170000],["5167",85000],["5136",74500],["5161",60000],["5165",60000],["5192",60000],["5175",50000],["5194",50000],["5223",50000],["5903",50000],["5038",45000],["5132",35000],["5364",30000],["5179",25000],["5041",15000],["5492",15000],["5134",10000],["5019",2000],["5039",2000]],"economic_expenditure_total_czk":107822722,"economic_financing":[["8114",-8500000],["8905",-8000000],["8124",-3450000],["8115",500000]],"economic_financing_total_czk":-19450000,"economic_revenue":[["1211",47000000],["1121",23900000],["1111",16800000],["4216",10001122.97],["3111",5500000],["1511",4800000],["1345",4000000],["2132",3822000],["1113",3000000],["4112",1679100],["1122",1500000],["1112",1400000],["2111",1313500],["2229",800000],["1386",500000],["1341",200000],["1387",200000],["3122",200000],["2131",150000],["2324",150000],["1343",120000],["1361",85000],["2119",60000],["2310",50000],["1335",20000],["1334",10000],["2212",10000],["1356",1000],["2141",999.03]],"economic_revenue_total_czk":127272722,"purpose_expenditure":[["3613",20750000],["2212",10000000],["3639",9720000],["3612",9695000],["6171",8069100],["2292",6442000],["3631",5900000],["3113",5600000],["6112",4711000],["3722",4350000],["2310",3225000],["3727",2050000],["2321",2000000],["3729",1850000],["6399",1800000],["5512",1485000],["3419",1230000],["3793",1200000],["3726",1050000],["2219",1000000],["4351",990000],["3314",827000],["6310",800622],["3429",550000],["6320",450000],["3745",400000],["2341",200000],["3319",200000],["3635",200000],["1032",180000],["3632",180000],["3341",150000],["6114",128000],["3399",100000],["3421",100000],["3633",60000],["1036",50000],["3322",50000],["5213",50000],["6402",30000]],"purpose_expenditure_total_czk":107822722},"revised":{"economic_expenditure":[["6121",45119000],["5171",20633000],["5169",16446000],["6130",12200000],["5011",8600000],["5213",6450000],["5362",5734000],["5331",5238387],["5031",3738000],["5023",3519000],["5493",2500000],["5137",2350000],["5336",1938304],["6123",1935000],["5032",1860000],["5154",1590000],["5365",1512210],["5139",1503000],["5153",1300000],["5222",1228000],["5339",1200000],["6122",1110000],["5329",895000],["5163",760622],["5168",675000],["5151",645000],["5499",553000],["5156",505000],["5021",449000],["5164",411000],["5166",410000],["5141",395000],["6351",387199],["5323",350000],["5909",350000],["5364",275298],["5162",210000],["6119",200000],["5167",85000],["5175",85000],["5136",84500],["5132",80000],["5161",65000],["5165",60000],["5194",50000],["5223",50000],["5903",50000],["6349",50000],["5038",45000],["5192",45000],["5492",45000],["5179",25000],["5041",15000],["5019",12000],["5366",12000],["5134",8000],["5039",3000]],"economic_expenditure_total_czk":156044520,"economic_financing":[["8114",-8500000],["8124",-3450000],["8115",-1054441.34]],"economic_financing_total_czk":-13004441.34,"economic_revenue":[["1211",47000000],["3111",33500000],["1121",25300000],["1111",17500000],["4216",9625478.52],["1511",6400000],["2132",4322500],["1345",4000000],["4222",4000000],["1113",3350000],["4116",2767812.82],["2111",1925000],["4112",1679100],["1112",1650000],["1122",1512210],["1386",950000],["2229",816800],["1387",370000],["4122",325762],["2119",250000],["2131",250000],["2123",245298],["2324",220500],["1341",200000],["2141",150000],["1344",144500],["1343",135000],["3122",100000],["4111",97500],["1361",97000],["2212",60000],["2310",50000],["1334",25000],["1335",20000],["1381",8000],["1356",1500]],"economic_revenue_total_czk":169048961.34,"purpose_expenditure":[["3613",25215000],["3639",22988000],["3419",10945000],["6171",10378000],["3319",10250000],["3113",9009188],["2212",8010000],["6399",7212210],["2292",6800000],["3631",6320000],["3612",5930000],["6112",4729000],["3722",4710000],["2321",3300000],["3727",2800000],["5512",2515500],["2310",2500000],["3729",1950000],["4351",1621000],["2219",1500000],["3793",1200000],["3726",1150000],["3314",993000],["6310",700622],["3429",598000],["3745",500000],["6320",470000],["2341",400000],["1032",190000],["3632",180000],["3341",150000],["3635",150000],["6114",128000],["1036",100000],["3322",100000],["3399",100000],["3421",100000],["3633",60000],["5213",50000],["6402",42000]],"purpose_expenditure_total_czk":156044520},"actual":{"economic_expenditure":[["6121",43904327.68],["5171",19378694.08],["5169",15241401],["6130",12129003],["5011",8531390],["5213",6299392],["5362",5648019],["5331",5238387],["5031",3669641],["5023",3437410],["5493",2472199],["5137",1974236.48],["5336",1938304],["6123",1830245],["5032",1817026],["5365",1512210],["5139",1312644.34],["5154",1239171.23],["5339",1188783.21],["5222",1163000],["5153",1142598.38],["6122",775706.6],["5168",671182.69],["5163",664120.76],["5151",632384],["5499",537161],["5156",425845.14],["5329",413646.65],["5164",408730.39],["5166",403601.56],["5021",396616],["6351",387199],["5141",359875.13],["5323",349068],["5909",345360],["5364",248868.02],["5162",204724.9],["6119",168145.47],["5136",79409.23],["5175",79381.33],["5132",70305.06],["5161",54605.6],["5223",50000],["5194",37934],["5038",32973],["5492",25000],["5179",22421],["5167",20383.9],["6349",18079.82],["5019",11864],["5366",10833],["5192",6000],["5039",2301]],"economic_expenditure_total_czk":148981808.65,"economic_financing":[["8114",-8500000],["8115",-7098358.28],["8124",-3426000]],"economic_financing_total_czk":-19024358.28,"economic_revenue":[["1211",46888007.45],["3111",33299000],["1121",25111961.67],["1111",17441506.25],["4216",9625478.52],["1511",6279815.17],["2132",4300193.14],["4222",4000000],["1345",3917287],["1113",3318568.68],["4116",2767812.82],["2111",1889549.46],["4112",1679100],["1112",1636726.01],["1122",1512210],["1386",914883.11],["2229",816800],["1387",358567.66],["4122",325762],["2119",246803.7],["2123",245298],["2131",238555],["2324",212120.79],["1341",188533],["2141",145753.99],["1344",144500],["1343",133000],["4111",97500],["1361",96929],["2212",57661],["3122",50000],["2310",35802.85],["1334",22152.3],["1381",7240.86],["1356",1087.5]],"economic_revenue_total_czk":168006166.93,"purpose_expenditure":[["3613",24633498.23],["3639",22354714.73],["3419",10776159.84],["6171",10273169.29],["3319",9925765.64],["3113",8883427.2],["2212",7529379.04],["6399",7132385],["2292",6648460],["3631",6167452],["3612",5673786.29],["3722",4666339.78],["6112",4590966],["2321",2719280.26],["3727",2526219.51],["2310",2472199],["5512",1974896.56],["3729",1817352.76],["4351",1426728.2],["2219",1017586.4],["3793",1013024.55],["3726",952156.26],["3314",930986.84],["6310",510691.89],["3429",503000],["6320",468495],["3745",458181.09],["1032",154611.27],["2341",147992],["3632",127064],["3635",120395],["6114",103644],["3399",87934],["1036",86757],["3421",55000],["3341",30376],["6402",14403.02],["3633",7331]],"purpose_expenditure_total_czk":148981808.65}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}